1095 Mississaga Street W 78, Orillia

$379,900
1095 Mississaga Street W 78

$379,900

New
4d
Condo Townhouse2-Storey

1095 Mississaga Street W 78, Orillia

Total Monthly Obligation $2,355

Beds
3
Baths
1
Park
1
Sqft
1000-1199
DOM
4d
Score
76
Yield
12.1%
Cash on Cash
23.3%
Cap Rate
9.6%
5Y IRR
34.8%
10Y IRR
31.4%
Property Type-Condo Townhouse
MLS® Number-S14092926
Beds-3
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,129.05 (2026)
Maintenance-$445/mo
Locker-None
Parking-1 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FIRST CONTACT REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-TBD
Neighbourhood-Orillia
Title-Residential Condo & Other

No agent assigned

Welcome to Village Green, a well-established condominium townhome community in Orillia! This recently updated and freshly painted 3-bedroom, 2-bathroom townhome offers the perfect combination of comfort, convenience, and low-maintenance living. Ideal for first-time buyers, families, downsizers, or investors, this inviting home offers a functional layout with plenty of room to enjoy. The main level features comfortable living and dining areas, providing a practical space for everyday living and entertaining. A walkout from the dining area leads to your private rear deck, perfect for morning coffee, summer BBQs, or relaxing outdoors. One of this home's standout features is its desirable rear setting, with no neighbours directly behind, offering an added sense of privacy and openness. Upstairs, you'll find three comfortable bedrooms and a conveniently located bathroom, with flexible space for family, guests, or a home office. The unspoiled basement provides excellent storage and the opportunity to create additional living space to suit your needs. An attached single-car garage and additional driveway parking provide everyday convenience. Located close to schools, parks, shopping, restaurants, public transit, and major commuter routes, Village Green offers an excellent balance of accessibility and neighborhood living. With its recent updates, fresh paint, private rear setting, and room to grow, this attractive townhome is a wonderful opportunity to enjoy the benefits of condominium living while maintaining the space and comfort of a traditional home. Move in and make it your own!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$303,920
Land Transfer Taxes$4,174
Legal Fees (Est.)
$
Total cash required for closing$81,654

Total Monthly Obligation

$2,355/mo
Mortgage $1,532
Monthly Loss $1,952
Principal$403
Interest$1,129
Property Tax$177
Condo Fees$445
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
8.3%76
Cash-on-Cash
16.0%82
5-Year IRR
29.1%99
10-Year IRR
26.7%
Returns Index
87.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
76/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$45,936/yr
NOI
$31,473/yr
Net Cash Flow
$1,090/mo
Cash Margin
28.5%94
Cash Flow Index
93.7/ 100
Risk Profile
Weight: 20%
DSCR
1.7186
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo68
Risk Index
57.5/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 1095 Mississaga Street W 78

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.